← New analysisCompare properties →
ACTIVEcondovia mls

351 Wildwood Drive S, Unit 5

Branson, MO, 65616

3 bd3 ba1,643 sqftBuilt 1996

Listing courtesy of Veterans Realty · (913) 208-1774 · MLS# SOM60313039

List price

$312,000

$190/sqft

Listing description
GREAT DEAL! This Penthouse Condo offers breathtaking views of Thousand Hills Golf Course from your all-season sunroom. Come see this BEAUTIFUL condo that includes an updated and open layout with 3 large bedrooms and 3 full baths. Comes fully furnished and features a large fully equipped kitchen, kitchen bar area, separate dining room, living room, and 3 large bedrooms with 3 full baths Newer stainless appliances, new hot water heater, and new carpet in the living room. This meticulously maintained condo also comes with a coveted private garage with extra storage above, a rare feature in Branson. Should not last long! Located in the Heart of Branson in the highly desirable Fairways of Thousand Hills and is Vacation Rental Approved! Condo is ready for full time living, nightly, or long-term rental. Was owner occupied and just recently converted to as a nightly rental with high income potential! Within walking distance of Branson's famous 76 strip and driving distance to all the shopping, dining, attractions, and Branson Landing area. Hurry, come and see this great buy and opportunity in this premier golf community in the Thousand Hills Condo Association!
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Revenue basis: nightly rate anchored to 4 comparable rentals in the same community — amenity-adjusted ~$35,121/yr gross (confidence 53%).

  • • 530 Spring Creek Road, Branson — $57,773/yr (actual 2023)
  • • 530 Spring Creek Road, Branson — $52,148/yr (actual 2024)
  • • 530 Spring Creek Road, Branson — $42,476/yr (actual 2025)
  • • 500 Spring Creek Court, Branson — $50,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$1,133

Cap rate

2.0%

Cash-on-cash

-21.8%

DSCR

0.32

Gross rental revenue$35,121
Less: guest-paid fees($5,337)
Net rental revenue$29,784
Stays / year58
Property tax($1,121)
Insurance($1,560)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($3,876)
Management($5,957)
Maintenance reserve($1,489)
Cleaning($5,256)
Lodging / tourism tax($1,191)
Total operating expenses($23,450)
Net operating income$6,334
Down payment$62,400
Loan amount$249,600
Monthly payment (P&I)$1,660.60
Annual debt service($19,927)
Annual cash flow-$13,593
Break-even occupancy89.1%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information